3.582
RevenueRM M
6.774
7.305
7.755
8.311
8.810
9.409
10.05
10.87
11.41
3.720
3.902
6.54%
6.73%
82
6.59
Revenue growth%
24.65
24.68
24.57
23.88
21.97
22.47
19.60
18.34
17.58
17.68
25.48
19.60
23.16
88
29.58
Gross margin%
19.81
19.86
17.35
19.31
17.90
18.63
21.56
24.37
24.55
29.50
5.51
21.56
19.56
26
5.92
Operating margin%
13.46
13.34
10.66
9.49
10.44
9.56
11.11
13.45
11.89
17.94
20.46
11.11
10.95
72
27.91
Net margin%
16.23
16.33
17.38
20.02
18.55
18.01
21.00
20.86
17.93
13.26
29.47
18.55
17.97
18
29.65
P/E ratio (avg)x
8.532
8.872
8.963
8.694
8.093
7.642
7.372
6.596
7.155
30.49
12.54
7.372
8.313
31
29.24
EV/EBITx
43.54
43.43
43.20
52.11
51.20
51.70
51.10
49.56
59.48
13.53
10.80
51.20
50.33
88
7.78
FCF yield (avg)%
5.00
6.51
9.12
12.12
14.33
13.87
16.08
16.99
15.72
12.96
11.55
15.72
13.00
80
29.77
FCF margin%
20.74
21.92
22.41
21.05
20.90
18.57
17.46
16.87
16.12
27.90
2.32
17.46
20.64
93
0.961
FCF / Net incomex
0.467
0.514
0.476
0.512
0.558
0.607
0.591
0.636
0.617
1.679
0.236
0.607
0.536
84
14.12
ROIC%
9.99
10.66
8.24
8.06
7.34
10.29
9.16
9.94
9.40
13.60
6.10
9.40
9.28
32
23.43
Return on equity%
14.75
11.89
12.55
9.76
7.29
6.53
3.96
2.18
0.40
8.01
13.02
3.96
8.52
63
28.07
Return on assets%
13.15
11.02
8.38
8.15
10.19
11.00
9.74
11.00
13.00
25.00
11.22
11.00
10.82
81
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.02
0.01
0.02
3.27%
1.93%
—
7.92
EPS growth%
14.68
14.20
15.07
14.96
12.68
14.70
14.85
16.01
16.24
5.49
10.80
14.85
14.77
89
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
0.01
0.01
—
(4.32%)
(6.50%)
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.12%
2.87%
—
0.01
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
2.41%
0.83%
—
19.11
Div yield (avg)%
26.15
24.39
26.52
28.93
30.54
29.31
32.22
29.51
28.15
13.74
26.97
29.51
28.54
54
27.19
Payout ratio%
18.23
17.75
19.39
16.84
14.44
12.21
14.59
12.37
13.93
18.49
5.01
13.93
15.71
23
595.0
Shares (diluted)M
395.0
372.7
385.1
343.7
350.2
301.5
273.9
295.6
262.5
621.1
596.2
(5.25%)
(5.81%)
34
20.80
Buyback yield%
11.09
12.24
13.57
13.38
13.28
11.97
10.71
9.98
9.25
4.53
16.00
10.71
11.53
27
0.432
D/E ratiox
1.342
1.256
1.077
0.961
0.955
0.825
0.846
0.874
0.837
1.090
0.713
0.846
0.958
25
8.452
Enterprise valueRM M
7.270
7.060
7.956
8.484
9.719
11.19
11.93
13.99
16.38
2.978
1.571
14.06%
8.59%
65
6.525
LT debtRM M
1.752
1.866
1.886
2.016
2.012
2.138
2.432
2.528
2.866
2.084
4.406
7.29%
7.20%
34
Cost of revenue
6.79%
1.01×
Operating expenses
6.69%
1.00×
Goodwill & intangibles
16.43%
Cash and investments
16.36%
Spread over hurdle
(1.72%)